XML 17 R3.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Balance Sheets - USD ($)
Dec. 31, 2024
Dec. 31, 2023
Current Assets    
Cash $ 652,965 $ 7,615,630
Accounts receivable, net of allowance for credit losses of $247,653 as of December 31, 2024 and $224,433 as of December 31, 2023 1,965,748 1,775,756
Inventories, net 8,046,259 6,945,028
Prepaid expenses and other current assets 1,134,611 845,878
Total current assets 11,799,583 17,182,292
Noncurrent Assets    
Property, plant and equipment, net 45,736,326 46,408,540
Intangible assets 319,307 0
Right - of-use asset, net 63,826 108,469
Goodwill 1,917,356 1,917,356
Other non-current assets 169,685 169,685
Total assets 60,006,083 65,786,342
Current liabilities:    
Accounts payable and accrued expenses 11,529,803 10,887,730
Due to related parties 7,825,792 7,825,790
Convertible notes payable, current portion 0 47,300,000
Notes payable, current portion, net of capitalized loan costs 5,456,934 681,121
Operating lease payable, current portion 55,116 43,794
Finance leases payable, current portion 538,845 565,353
Total current liabilities 25,406,490 67,303,788
Noncurrent Liabilities    
Due to related parties, net of current portion 7,601,661 0
Line of credit 7,600,000 0
Convertible notes payable, net of current portion 3,000,000 3,000,000
Notes payable, net of current portion 14,478,051 13,509,189
Operating lease payable, net of current portion 12,015 71,119
Finance leases payable, net of current portion 1,143,829 1,683,308
Deferred tax liability 1,459,923 1,566,233
Total liabilities 60,701,969 87,133,637
Shareholders' (deficit)    
Common shares, no par value 0 0
Additional paid-in capital 90,096,688 44,118,081
Accumulated deficit (90,792,574) (65,465,376)
Total shareholders' (deficit) (695,886) (21,347,295)
Total liabilities and shareholders' (deficit) $ 60,006,083 $ 65,786,342